Homework Answers
1.
Cash Flow Statement for Yahi Inc for the year 2018
| Particular | Amount | |
| Opening Cash Balance as on 2017 | 5000 | |
| Add/Less Cash flow from operating activity | ||
| Net increase in retain earning | 11500 | |
| Add Depreciation | 30000 | |
| Less increase in Account receivable | (1500) | |
|
Less increase in inventory |
(2000) | |
| Add: increase in account payable | 3750 | 41750 |
| Total | 115500 | |
| Add/ Less Cash flow from Investing activity | ||
| Net Plant and Equipment on 2018 | 393750 | |
| Add: Depreciation | 30000 | |
| Less : Net plant and equipment | (375000) | |
| Purchase in the year | 48750 | (48750) |
| Add/ Less Cash flow from Financial Activity | ||
| Increase in Note payable | 1250 | |
| loan taken from long term debt | 4250 | |
| Issue of common stock | 3000 | |
| Total cash flow from Financial activity | 8500 | 8500 |
| Closing Cash Balance as on 2018 | 6500 |
b Financial distress during bad economic time is determined by debt equity ratio
Debt/ Equity ratio = Total Debt/ total equity
= Long term debt+short term debt/ common stock+ retain earning
= $89250+26250/63000+241500
=115500/304500 = 0.38
this ratio is less then 1 so the firm is not prone to financial distress .
.
c
Cash flow from assets for the year 2018
| Particular | Amount | |
| Cash flow generation from operation | 115250 | |
| Net income | 85250 | |
| Add: depreciation | 30000 | |
| Change in working capital | ||
| Current assets | ||
| Cash(6500-5000) | 1500 | |
| Inventory(42000-40000) | 2000 | |
| Account Receivable(31500-30000) | 1500 | |
| Current liability | ||
| Account payable(53750-50000) | (3750) | |
| Note payable(26250-25000) | (1250) | |
| Change in working capital | 0 | 0 |
| Purchase of fixed assets | (48750) | |
| cash flow from assets | 66500 |
Add Answer to:
Problem 6 (16 Marks) Consider the following financial statements for Yahi Inc. Balance Sheet 2017 2018...
Prepare a statement of cash flows based on the following financial statements: Balance Sheet 2017 2018...
Prepare a statement of cash flows based on the following
financial statements:
Balance Sheet 2017 2018 Assets Current assets Cash $5,000 $6,500 Accounts receivable $31,500 30,000 $42,000 Inventory 40,000 Total $75,000 $80,000 Fixed assets Net plant and equipment $393,750 375,000 $450,000 Total assets $473,750 Liabilities and Owners Equity Current liabilities Accounts payable $50,000 $53,750 Notes payable 25,000 $26,250 Total $75,000 $80,000 Long-term debt Owners' equity $85,000 $89,250 Common stock $60,000 $63,000 Accumulated retained 241,500 230,000 earnings Total $290,000 $304,500 Total...
Calculate operating cash flow, change in net working capital, net capital spending, cash flow to creditors...
Calculate operating cash flow, change in net working capital,
net capital spending, cash flow to creditors and cash flow to
stockholders. Does the cash flow identity hold?
Balance Sheet 2017 2018 Assets Current assets Cash $5,000 $6,500 Accounts receivable $31,500 30,000 $42,000 Inventory 40,000 Total $75,000 $80,000 Fixed assets Net plant and equipment $393,750 375,000 $450,000 Total assets $473,750 Liabilities and Owners Equity Current liabilities Accounts payable $50,000 $53,750 Notes payable 25,000 $26,250 Total $75,000 $80,000 Long-term debt Owners' equity...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018. JUST DEW...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018. JUST DEW IT CORPORATION 2017 and 2018 Balance Sheets Liabilities and Owners' Equity 2018 2017 Current liabilities 17,775 Accounts payable $ 46,875 16,425 Notes payable 19,125 56,925 Assets 2017 Current assets Cash $ 12,000 Accounts receivable 12,750 Inventory 50,250 2018 $ $ 55,575 24,750 Total $ 75,000 $ 91,125 Total $ 66,000 $ 30,000 $ 80,325 $ 27,000 Long-term debt Owners' equity Common stock and paid-in...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018. 5 nts...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018. 5 nts Assets 2017 2018 eBook JUST DEW IT CORPORATION 2017 and 2018 Balance Sheets Liabilities and Owners' Equity 2018 2017 Current liabilities $ 13,275 Accounts payable $ 52,560 29,925 Notes payable 19,260 82,575 eferences Current assets Cash Accounts receivable Inventory $ 60,750 $ 10,620 21,420 24,075 67,860 Total $ 99,900 $ 125,775 Total $ 71,820 $ 84,825 Long-term debt $ 36,000 $ 27,000 Owners' equity...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018 Assets 2017...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018 Assets 2017 Current assets Cash Accounts receivable Inventory $ 7,950 23,550 36,750 JUST DEW IT CORPORATION 2017 and 2018 Balance Sheets Liabilities and Owners' Equity 2018 2017 2018 Current liabilities $ 11,800 Accounts payable $ 40,500 $ 45,800 29,000 Notes payable 14,850 20,800 47.000 $ 87,800 Total 55,350 $ 66,600 Long-term debt $ 30,000 $ 24,000 Owners' equity Common stock and $42.000 $ 42,000 paid-in surplus...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018 ook $...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018 ook $ 73,750 $ 63,750 rences JUST DEW IT CORPORATION 2017 and 2018 Balance Sheets Assets Liabilities and Owners' Equity 2017 2018 2017 2018 Current assets Current liabilities $ 10,500 $10.450 Cash Accounts payable 28,250 Accounts receivable 28,600 Notes payable 50,000 49,750 $ 123,750 $ 113,500 Inventory 64,300 63,500 Total $ 103,050 $ 102,550 $ 63,600 $ 64,600 Total Long-term debt Owners' equity Common stock and...
e Homework Just Dew It Corporation reports the following balance sheet information for 2017 and 2018....
e Homework Just Dew It Corporation reports the following balance sheet information for 2017 and 2018. JUST DEW IT CORPORATION 2017 and 2018 Balance Sheets Assets Liabilities and Owners Equity 2017 2018 2017 Current liabilities Current assets Accounts Inventory Total $ 7950 $ 11800Accounts payable s 40.500 45,800 20.800 Cash 29,000 47000 $ 68.250$ 87,800 23,550 Notes payable 14.850 receivable 36,750 $ 55.35066,600 Total Long-term debt Owners equity urplus $30,000S 24,000 Common stock and paid-in s 42,000 42.000 172.650267400 $214,650$309,400...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018 Assets 2017...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018 Assets 2017 2018 $ Current assets Cash Accounts receivable Inventory 6,600 12,200 78.200 JUST DEW IT CORPORATION 2017 and 2018 Balance Sheets Liabilities and Owners' Equity 2018 2017 Current liabilities $ 12,750 Accounts payable $ 50,000 14,250 Notes payable 19,000 95,250 $ 122,250 Total $ 69.000 Long-term debt $ 48,000 $ 68,750 35,500 Total $ 97,000 $ 104,250 $ 45,000 Owners' equity Common stock and paid-in...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018. Assets 2017...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018. Assets 2017 2018 JUST DEW IT CORPORATION 2017 and 2018 Balance Sheets Liabilities and Owners' Equity 2018 2017 Current liabilities $ 14,600 Accounts payable $ 40,000 19,200 Notes payable 14,240 51,000 $ 13.280 Current assets Cash Accounts receivable Inventory $ 41,800 7.520 21,600 42,400 Total $ 63,200 $ 84,800 Total $ 54,240 $ 63,400 Long-term debt $ 32,000 $ 24,000 Owners' equity Common stock and paid-in...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018. Assets 2017...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018. Assets 2017 2018 Current assets Cash Accounts receivable Inventory JUST DEW IT CORPORATION 2017 and 2018 Balance Sheets Liabilities and Owners' Equity 2018 2017 Current liabilities $ 14,105 Accounts payable $ 46,382 32,815 Notes payable 18,246 57,204 $ 12,157 29,382 54.632 $ 49,276 19,784 Total $ 104,124 $ 64,628 Total $ 96,171 $ 69,060 Long-term debt $ 49,000 $ 45,000 Owners' equity Common stock and paid-in...
Prepare a statement of cash flows based on the following
financial statements:
Balance Sheet 2017 2018 Assets Current assets Cash $5,000 $6,500 Accounts receivable $31,500 30,000 $42,000 Inventory 40,000 Total $75,000 $80,000 Fixed assets Net plant and equipment $393,750 375,000 $450,000 Total assets $473,750 Liabilities and Owners Equity Current liabilities Accounts payable $50,000 $53,750 Notes payable 25,000 $26,250 Total $75,000 $80,000 Long-term debt Owners' equity $85,000 $89,250 Common stock $60,000 $63,000 Accumulated retained 241,500 230,000 earnings Total $290,000 $304,500 Total...
Calculate operating cash flow, change in net working capital,
net capital spending, cash flow to creditors and cash flow to
stockholders. Does the cash flow identity hold?
Balance Sheet 2017 2018 Assets Current assets Cash $5,000 $6,500 Accounts receivable $31,500 30,000 $42,000 Inventory 40,000 Total $75,000 $80,000 Fixed assets Net plant and equipment $393,750 375,000 $450,000 Total assets $473,750 Liabilities and Owners Equity Current liabilities Accounts payable $50,000 $53,750 Notes payable 25,000 $26,250 Total $75,000 $80,000 Long-term debt Owners' equity...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018. JUST DEW IT CORPORATION 2017 and 2018 Balance Sheets Liabilities and Owners' Equity 2018 2017 Current liabilities 17,775 Accounts payable $ 46,875 16,425 Notes payable 19,125 56,925 Assets 2017 Current assets Cash $ 12,000 Accounts receivable 12,750 Inventory 50,250 2018 $ $ 55,575 24,750 Total $ 75,000 $ 91,125 Total $ 66,000 $ 30,000 $ 80,325 $ 27,000 Long-term debt Owners' equity Common stock and paid-in...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018. 5 nts Assets 2017 2018 eBook JUST DEW IT CORPORATION 2017 and 2018 Balance Sheets Liabilities and Owners' Equity 2018 2017 Current liabilities $ 13,275 Accounts payable $ 52,560 29,925 Notes payable 19,260 82,575 eferences Current assets Cash Accounts receivable Inventory $ 60,750 $ 10,620 21,420 24,075 67,860 Total $ 99,900 $ 125,775 Total $ 71,820 $ 84,825 Long-term debt $ 36,000 $ 27,000 Owners' equity...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018 Assets 2017 Current assets Cash Accounts receivable Inventory $ 7,950 23,550 36,750 JUST DEW IT CORPORATION 2017 and 2018 Balance Sheets Liabilities and Owners' Equity 2018 2017 2018 Current liabilities $ 11,800 Accounts payable $ 40,500 $ 45,800 29,000 Notes payable 14,850 20,800 47.000 $ 87,800 Total 55,350 $ 66,600 Long-term debt $ 30,000 $ 24,000 Owners' equity Common stock and $42.000 $ 42,000 paid-in surplus...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018 ook $ 73,750 $ 63,750 rences JUST DEW IT CORPORATION 2017 and 2018 Balance Sheets Assets Liabilities and Owners' Equity 2017 2018 2017 2018 Current assets Current liabilities $ 10,500 $10.450 Cash Accounts payable 28,250 Accounts receivable 28,600 Notes payable 50,000 49,750 $ 123,750 $ 113,500 Inventory 64,300 63,500 Total $ 103,050 $ 102,550 $ 63,600 $ 64,600 Total Long-term debt Owners' equity Common stock and...
e Homework Just Dew It Corporation reports the following balance sheet information for 2017 and 2018. JUST DEW IT CORPORATION 2017 and 2018 Balance Sheets Assets Liabilities and Owners Equity 2017 2018 2017 Current liabilities Current assets Accounts Inventory Total $ 7950 $ 11800Accounts payable s 40.500 45,800 20.800 Cash 29,000 47000 $ 68.250$ 87,800 23,550 Notes payable 14.850 receivable 36,750 $ 55.35066,600 Total Long-term debt Owners equity urplus $30,000S 24,000 Common stock and paid-in s 42,000 42.000 172.650267400 $214,650$309,400...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018 Assets 2017 2018 $ Current assets Cash Accounts receivable Inventory 6,600 12,200 78.200 JUST DEW IT CORPORATION 2017 and 2018 Balance Sheets Liabilities and Owners' Equity 2018 2017 Current liabilities $ 12,750 Accounts payable $ 50,000 14,250 Notes payable 19,000 95,250 $ 122,250 Total $ 69.000 Long-term debt $ 48,000 $ 68,750 35,500 Total $ 97,000 $ 104,250 $ 45,000 Owners' equity Common stock and paid-in...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018. Assets 2017 2018 JUST DEW IT CORPORATION 2017 and 2018 Balance Sheets Liabilities and Owners' Equity 2018 2017 Current liabilities $ 14,600 Accounts payable $ 40,000 19,200 Notes payable 14,240 51,000 $ 13.280 Current assets Cash Accounts receivable Inventory $ 41,800 7.520 21,600 42,400 Total $ 63,200 $ 84,800 Total $ 54,240 $ 63,400 Long-term debt $ 32,000 $ 24,000 Owners' equity Common stock and paid-in...
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018. Assets 2017 2018 Current assets Cash Accounts receivable Inventory JUST DEW IT CORPORATION 2017 and 2018 Balance Sheets Liabilities and Owners' Equity 2018 2017 Current liabilities $ 14,105 Accounts payable $ 46,382 32,815 Notes payable 18,246 57,204 $ 12,157 29,382 54.632 $ 49,276 19,784 Total $ 104,124 $ 64,628 Total $ 96,171 $ 69,060 Long-term debt $ 49,000 $ 45,000 Owners' equity Common stock and paid-in...
Most questions answered within 3 hours.
-
The size of your Social Security benefits is determined by:
(select all that apply) Question 1...
asked 7 minutes ago -
Starch polymers are broken down by enzymes into monomers
called:
a.)maltose
b.) dextrins
c.) glucose
d.)...
asked 13 minutes ago -
How does HA (High Availability) work and name two ways it can
help an organization?
asked 16 minutes ago -
Saginaw Company is a garden products wholesale firm. In
December, Saginaw Company expects to sell 26,000...
asked 16 minutes ago -
Write a program for the management of a bookstore in java,
WITHOUT THE USE OF BOOK...
asked 16 minutes ago -
. Consider the Malthusian model and assume Y = zF (L; N) = zLN 1
,...
asked 29 minutes ago -
Reasons that BMW located their manufacturing plant in
Spartanburg South Carolina include ___________
a favorable tax...
asked 31 minutes ago -
17) Complete the following by balancing the chemical
reactions:
(a) H2(g) + N2(g) → NH3(g)
(b)...
asked 31 minutes ago -
When performing a hypothesis test for the ratio of two
population variances, the upper critical F...
asked 37 minutes ago -
You are considering buying a call option for Bernie Bros, a
company that is building a...
asked 37 minutes ago -
How are the concepts of microevolution and macroevolution
linked?
asked 47 minutes ago -
Two vectors, given in unit vector notation, are A = 5i + 4j + 3k
and...
asked 50 minutes ago